Valuation Interlink Telecom

Stocks

End-of-day quote Thailand S.E. Other stock markets 29/06/2026			5-day change	1st Jan Change
1.520 ^THB	+10.95%		+7.80%	+10.14%

05-28	Krungsri Securities Downgrades Interlink Telecom to Neutral from Buy, Price Target is THB1.48	MT
05-12	Interlink Telecom Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,361	4,707	3,000	2,736	2,783	2,925	-	-
Change	-	-26%	-36.26%	-8.8%	1.72%	5.07%	-	-
Enterprise Value (EV)	10,386	7,176	3,000	2,736	2,783	2,925	2,925	2,925
Change	-	-30.91%	-58.19%	-8.8%	1.72%	5.07%	0%	0%
P/E	23.2x	19.9x	11.4x	8.95x	-10.6x	-	29x	24.2x
PBR	2.19x	1.31x	0.78x	0.67x	0.57x	0.59x	0.58x	0.57x
PEG	-	-1.1x	2.05x	0.6x	0x	-	-	1.2x
Capitalization / Revenue	2.58x	1.39x	1.11x	1.02x	0.99x	1.31x	1.12x	1.09x
EV / Revenue	0x	0x	0x	0x	0x	1.31x	1.12x	1.09x
EV / EBITDA	0x	0x	0x	0x	0x	4.54x	3.7x	3.59x
EV / EBIT	0x	0x	0x	0x	-0x	10.6x	8.94x	7.88x
EV / FCF	-	0x	-0x	0x	-0x	-54x	6.9x	7.27x
FCF Yield	-	22.6%	-8%	11.6%	-21.9%	-1.85%	14.5%	13.8%
Dividend per Share ²	-	0.0635	0.0696	-	-	0.02	0.02	0.02
Rate of return	-	1.77%	3.22%	-	-	1.38%	1.38%	1.38%
EPS ²	0.22	0.18	0.19	0.22	-0.13	-	0.05	0.06
Distribution rate	-	35.3%	36.6%	-	-	-	40%	33.3%
Net sales ¹	2,466	3,393	2,714	2,672	2,824	2,225	2,618	2,674
EBITDA ¹	790.2	858.5	889.4	778.3	463.5	644	790	815
EBIT ¹	469.4	517.1	511.9	550.7	-101.1	276	327	371
Net income ¹	250.8	251.7	272.1	304	-176.2	112	97	118.5
Net Debt	4,025	2,469	-	-	-	-	-	-
Reference price ²	5.100	3.580	2.160	1.970	1.380	1.450	1.450	1.450
Nbr of stocks (in thousands)	1,247,165	1,314,728	1,388,930	1,388,930	2,016,930	2,016,930	-	-
Announcement Date	2/22/22 A	2/24/23 A	2/27/24 A	2/26/25 A	2/25/26 A	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERLINK TELECOM	-	-	-	-	92.11M
VERIZON COMMUNICATIONS, INC.	9.14x	2.38x	6.38x	6.41%	184B
DEUTSCHE TELEKOM AG	12.37x	2.04x	5.38x	4.55%	136B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.18x	2.06x	5.18x	2.36%	79.97B
NTT, INC.	11.6x	1.73x	7.34x	3.71%	73.44B
SAUDI TELECOM COMPANY	15.63x	2.72x	8.53x	5.04%	58.2B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.9x	5.44x	19.71x	4.25%	56.33B
ORANGE	17.09x	1.85x	5.8x	4.69%	50.96B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.12x	2.59x	5.94x	4.81%	45.89B
SWISSCOM AG	23.4x	3.28x	7.24x	4.25%	40.53B
Average	14.83x	2.68x	7.94x	4.45%	72.6B
Weighted average by Cap.	13.23x	2.51x	7.34x	4.72%